|
Market Closed -
OTC Markets
10:23:51 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 6.400 USD | -10.49% |
|
-.--% | -66.01% |
| 04:23am | Origo Quest rose 0.4 percent in September, sees continued significant value potential in Kinnevik | FW |
| 04:13am | Origo Seleqt fell 1.3 percent in September, increases exposure to Harvia | FW |
Company Valuation: Hemnet Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,919 | 12,420 | 23,311 | 32,112 | 16,222 | 6,057 | - | - |
| Change | - | -26.59% | 87.68% | 37.76% | -49.48% | -62.66% | - | - |
| Enterprise Value (EV) 1 | 17,108 | 12,649 | 23,749 | 32,504 | 16,738 | 6,772 | 6,588 | 6,696 |
| Change | - | -26.07% | 87.76% | 36.86% | -48.51% | -59.54% | -2.71% | 1.63% |
| P/E | 108x | 42.9x | 69.6x | 67.2x | 31.6x | 17.7x | 12.1x | 10.3x |
| PBR | 11.1x | 8.66x | 18.5x | 25.7x | 15.1x | 7.35x | 5.71x | 4.64x |
| PEG | - | 0.5x | 3.8x | 1.5x | 3.29x | -0.6x | 0.3x | 0.6x |
| Capitalization / Revenue | 23.2x | 14x | 23.2x | 23x | 10.6x | 4.73x | 3.95x | 3.54x |
| EV / Revenue | 23.5x | 14.2x | 23.6x | 23.3x | 11x | 5.28x | 4.3x | 3.92x |
| EV / EBITDA | 48.2x | 28.2x | 45.2x | 45.2x | 21.8x | 12.1x | 8.86x | 8.05x |
| EV / EBIT | 76.4x | 33.5x | 53x | 51.3x | 24.8x | 14.8x | 10x | 8.98x |
| EV / FCF | 75x | 37.1x | 69x | 59.8x | 30x | 14.2x | 11.5x | 10.4x |
| FCF Yield | 1.33% | 2.69% | 1.45% | 1.67% | 3.34% | 7.02% | 8.72% | 9.59% |
| Dividend per Share 2 | 0.55 | 1 | 1.2 | 1.7 | 1.9 | 1.439 | 1.808 | 2.112 |
| Rate of return | 0.33% | 0.8% | 0.5% | 0.51% | 1.1% | 2.15% | 2.7% | 3.15% |
| EPS 2 | 1.55 | 2.93 | 3.47 | 5 | 5.48 | 3.788 | 5.521 | 6.515 |
| Distribution rate | 35.5% | 34.1% | 34.6% | 34% | 34.7% | 38% | 32.8% | 32.4% |
| Net sales 1 | 728.1 | 889.2 | 1,005 | 1,395 | 1,527 | 1,282 | 1,534 | 1,710 |
| EBITDA 1 | 355 | 448.1 | 525.5 | 719.8 | 767.5 | 559.8 | 743.4 | 831.7 |
| EBIT 1 | 223.9 | 377.5 | 448.2 | 633.8 | 673.8 | 458.4 | 657.8 | 745.3 |
| Net income 1 | 156.5 | 293.8 | 338.7 | 481.4 | 520.6 | 346.4 | 488.1 | 563 |
| Net Debt 1 | 188.6 | 228.1 | 438.1 | 391.9 | 516.4 | 714.7 | 531.1 | 638.5 |
| Reference price 2 | 167.30 | 125.60 | 241.40 | 336.00 | 173.20 | 67.00 | 67.00 | 67.00 |
| Nbr of stocks (in thousands) | 101,131 | 98,889 | 96,566 | 95,572 | 93,658 | 90,408 | - | - |
| Announcement Date | 2/1/22 | 1/27/23 | 1/31/24 | 1/31/25 | 1/29/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.99x | 8.3x | 17.73x | 0.25% | 4,269B | |
| 23.19x | 7.32x | 12.86x | 0.29% | 1,838B | |
| 29.16x | 13.67x | 21.6x | 0.62% | 499B | |
| 14.51x | 3.87x | 8.96x | 1.4% | 482B | |
| 19.45x | 5.76x | 17.31x | -.--% | 290B | |
| 20.66x | 1.51x | 10.38x | 1.02% | 266B | |
| 103.33x | 13.62x | 73.14x | -.--% | 214B | |
| 21.52x | 2.46x | 12.5x | -.--% | 140B | |
| 3.03x | 84.38x | 2.3x | 0.13% | 112B | |
| Average | 27.98x | 15.65x | 19.64x | 0.41% | 901.16B | |
| Weighted average by Cap. | 21.36x | 8.92x | 17.24x | 0.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HEM Stock
- HMNTY Stock
- Valuation Hemnet Group AB
Select your edition
All financial news and data tailored to specific country editions
